investorscraft@gmail.com

Intrinsic ValueBeijing Shuzhi Technology Co.,Ltd (300038.SZ)

Previous Close$0.30
Intrinsic Value
Upside potential
Previous Close
$0.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Beijing Shuzhi Technology operates as a specialized knowledge-as-a-service provider within China's competitive technology sector, focusing on advanced artificial intelligence solutions. The company's core revenue model centers on delivering sophisticated natural language processing, knowledge graph construction, data collection services, and machine learning applications across multiple vertical markets. Its service portfolio targets critical industries including finance, healthcare, transportation, and education, where data-driven insights create significant value for enterprise clients seeking digital transformation. Operating in the rapidly evolving Chinese AI market, Shuzhi Technology positions itself as an integrated solution provider rather than a pure technology vendor, offering customized applications that address specific sector challenges. The company's transition from its previous identity as Miteno Communication Technology in 2018 reflects its strategic pivot toward higher-value AI services, though it maintains classification within the communication equipment industry. This market positioning requires navigating intense competition from both established technology giants and specialized AI startups, while leveraging domain expertise to secure contracts in regulated sectors where local knowledge provides competitive advantages. The company's international operations suggest ambitions beyond domestic markets, though its primary focus remains on serving Chinese enterprises undergoing digitalization.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.32 billion for FY2021, but this was overshadowed by a substantial net loss of CNY 1.41 billion, indicating significant profitability challenges. Operating cash flow remained positive at CNY 53 million, though this was substantially lower than the reported revenue, suggesting potential issues with cash conversion efficiency. Capital expenditures of CNY 25.9 million indicate moderate investment in maintaining operational capabilities despite the challenging financial performance.

Earnings Power And Capital Efficiency

The diluted earnings per share of -CNY 1.20 reflects severe pressure on the company's earnings power during the period. The positive operating cash flow, while modest, suggests some underlying operational functionality despite the substantial net loss. The relationship between capital expenditures and operating cash flow indicates that the company maintained basic operational investments, though the significant net loss raises questions about the efficiency of capital deployment across its service offerings.

Balance Sheet And Financial Health

The company maintained cash and equivalents of CNY 422.5 million against total debt of CNY 1.10 billion, indicating a leveraged financial position with potential liquidity concerns. The debt-to-cash ratio suggests constrained financial flexibility, which may impact the company's ability to fund ongoing operations and strategic initiatives without additional financing. This balance sheet structure presents challenges for sustaining operations amid significant losses.

Growth Trends And Dividend Policy

Despite reporting a dividend per share of CNY 0.28, the substantial net loss creates questions about the sustainability of shareholder returns. The contrast between dividend payments and negative earnings suggests either historical commitment to distributions or potential special circumstances. The company's growth trajectory appears challenged by the significant loss position, requiring strategic reassessment of both operational efficiency and capital allocation priorities.

Valuation And Market Expectations

With a beta of 0.23, the stock demonstrates lower volatility relative to the market, potentially reflecting investor perception of limited growth prospects or trading characteristics. The absence of reported market capitalization data limits valuation assessment, though the fundamental financial performance suggests market expectations would be tempered by the substantial losses reported. The low beta may indicate investor skepticism about near-term recovery prospects.

Strategic Advantages And Outlook

The company's strategic repositioning into AI-driven knowledge services represents a pivot toward higher-growth markets, though execution challenges are evident in the financial results. Its domain expertise across regulated sectors like finance and healthcare could provide competitive moats if effectively leveraged. The outlook remains uncertain given the substantial losses, requiring demonstrated improvement in operational efficiency and clearer path to profitability to validate the strategic transition undertaken since 2018.

Sources

Company Financial ReportsShenzhen Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount